« Back to all home prices

Mortgage Payment Schedule for a $341,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of February 15, 2018. Check LendingTree to see current rates from multiple lenders or view the mortgage providers listed below.

Mortgage Parameters


Less than 20% ($68,200) may require pre-mortgage insurance


4.38% is current rate for 30-year fixed
3.84% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$1,363 360 $217,828 $490,628

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $341,000
Down Payment $68,200$272,800
Year 1 - 1 ($1,363)$996$367$272,433
2 ($1,363)$994$368$272,064
3 ($1,363)$993$370$271,695
4 ($1,363)$992$371$271,323
5 ($1,363)$990$373$270,951
6 ($1,363)$989$374$270,577
7 ($1,363)$988$375$270,202
8 ($1,363)$986$377$269,825
9 ($1,363)$985$378$269,447
10 ($1,363)$983$379$269,068
11 ($1,363)$982$381$268,687
12 ($1,363)$981$382$268,305
Year 2 - 13 ($1,363)$979$384$267,921
14 ($1,363)$978$385$267,536
15 ($1,363)$977$386$267,150
16 ($1,363)$975$388$266,762
17 ($1,363)$974$389$266,373
18 ($1,363)$972$391$265,983
19 ($1,363)$971$392$265,590
20 ($1,363)$969$393$265,197
21 ($1,363)$968$395$264,802
22 ($1,363)$967$396$264,406
23 ($1,363)$965$398$264,008
24 ($1,363)$964$399$263,609
Year 3 - 25 ($1,363)$962$401$263,208
26 ($1,363)$961$402$262,806
27 ($1,363)$959$404$262,402
28 ($1,363)$958$405$261,997
29 ($1,363)$956$407$261,591
30 ($1,363)$955$408$261,183
31 ($1,363)$953$410$260,773
32 ($1,363)$952$411$260,362
33 ($1,363)$950$413$259,950
34 ($1,363)$949$414$259,536
35 ($1,363)$947$416$259,120
36 ($1,363)$946$417$258,703
Year 4 - 37 ($1,363)$944$419$258,284
38 ($1,363)$943$420$257,864
39 ($1,363)$941$422$257,443
40 ($1,363)$940$423$257,019
41 ($1,363)$938$425$256,595
42 ($1,363)$937$426$256,168
43 ($1,363)$935$428$255,741
44 ($1,363)$933$429$255,311
45 ($1,363)$932$431$254,880
46 ($1,363)$930$433$254,448
47 ($1,363)$929$434$254,013
48 ($1,363)$927$436$253,578
Year 5 - 49 ($1,363)$926$437$253,140
50 ($1,363)$924$439$252,702
51 ($1,363)$922$440$252,261
52 ($1,363)$921$442$251,819
53 ($1,363)$919$444$251,375
54 ($1,363)$918$445$250,930
55 ($1,363)$916$447$250,483
56 ($1,363)$914$449$250,034
57 ($1,363)$913$450$249,584
58 ($1,363)$911$452$249,132
59 ($1,363)$909$454$248,679
60 ($1,363)$908$455$248,224
Year 6 - 61 ($1,363)$906$457$247,767
62 ($1,363)$904$459$247,308
63 ($1,363)$903$460$246,848
64 ($1,363)$901$462$246,386
65 ($1,363)$899$464$245,923
66 ($1,363)$898$465$245,457
67 ($1,363)$896$467$244,990
68 ($1,363)$894$469$244,522
69 ($1,363)$893$470$244,051
70 ($1,363)$891$472$243,579
71 ($1,363)$889$474$243,106
72 ($1,363)$887$476$242,630
Year 7 - 73 ($1,363)$886$477$242,153
74 ($1,363)$884$479$241,674
75 ($1,363)$882$481$241,193
76 ($1,363)$880$482$240,711
77 ($1,363)$879$484$240,226
78 ($1,363)$877$486$239,740
79 ($1,363)$875$488$239,253
80 ($1,363)$873$490$238,763
81 ($1,363)$871$491$238,272
82 ($1,363)$870$493$237,778
83 ($1,363)$868$495$237,283
84 ($1,363)$866$497$236,787
Year 8 - 85 ($1,363)$864$499$236,288
86 ($1,363)$862$500$235,788
87 ($1,363)$861$502$235,285
88 ($1,363)$859$504$234,781
89 ($1,363)$857$506$234,275
90 ($1,363)$855$508$233,768
91 ($1,363)$853$510$233,258
92 ($1,363)$851$511$232,747
93 ($1,363)$850$513$232,233
94 ($1,363)$848$515$231,718
95 ($1,363)$846$517$231,201
96 ($1,363)$844$519$230,682
Year 9 - 97 ($1,363)$842$521$230,161
98 ($1,363)$840$523$229,638
99 ($1,363)$838$525$229,114
100 ($1,363)$836$527$228,587
101 ($1,363)$834$529$228,059
102 ($1,363)$832$530$227,528
103 ($1,363)$830$532$226,996
104 ($1,363)$829$534$226,462
105 ($1,363)$827$536$225,925
106 ($1,363)$825$538$225,387
107 ($1,363)$823$540$224,847
108 ($1,363)$821$542$224,305
Year 10 - 109 ($1,363)$819$544$223,761
110 ($1,363)$817$546$223,214
111 ($1,363)$815$548$222,666
112 ($1,363)$813$550$222,116
113 ($1,363)$811$552$221,564
114 ($1,363)$809$554$221,010
115 ($1,363)$807$556$220,454
116 ($1,363)$805$558$219,896
117 ($1,363)$803$560$219,335
118 ($1,363)$801$562$218,773
119 ($1,363)$799$564$218,209
120 ($1,363)$796$566$217,642
Year 11 - 121 ($1,363)$794$568$217,074
122 ($1,363)$792$571$216,503
123 ($1,363)$790$573$215,931
124 ($1,363)$788$575$215,356
125 ($1,363)$786$577$214,779
126 ($1,363)$784$579$214,200
127 ($1,363)$782$581$213,619
128 ($1,363)$780$583$213,036
129 ($1,363)$778$585$212,451
130 ($1,363)$775$587$211,863
131 ($1,363)$773$590$211,274
132 ($1,363)$771$592$210,682
Year 12 - 133 ($1,363)$769$594$210,088
134 ($1,363)$767$596$209,492
135 ($1,363)$765$598$208,894
136 ($1,363)$762$600$208,294
137 ($1,363)$760$603$207,691
138 ($1,363)$758$605$207,086
139 ($1,363)$756$607$206,479
140 ($1,363)$754$609$205,870
141 ($1,363)$751$611$205,259
142 ($1,363)$749$614$204,645
143 ($1,363)$747$616$204,029
144 ($1,363)$745$618$203,411
Year 13 - 145 ($1,363)$742$620$202,791
146 ($1,363)$740$623$202,168
147 ($1,363)$738$625$201,543
148 ($1,363)$736$627$200,916
149 ($1,363)$733$630$200,286
150 ($1,363)$731$632$199,654
151 ($1,363)$729$634$199,020
152 ($1,363)$726$636$198,384
153 ($1,363)$724$639$197,745
154 ($1,363)$722$641$197,104
155 ($1,363)$719$643$196,461
156 ($1,363)$717$646$195,815
Year 14 - 157 ($1,363)$715$648$195,167
158 ($1,363)$712$650$194,516
159 ($1,363)$710$653$193,863
160 ($1,363)$708$655$193,208
161 ($1,363)$705$658$192,550
162 ($1,363)$703$660$191,890
163 ($1,363)$700$662$191,228
164 ($1,363)$698$665$190,563
165 ($1,363)$696$667$189,896
166 ($1,363)$693$670$189,226
167 ($1,363)$691$672$188,554
168 ($1,363)$688$675$187,879
Year 15 - 169 ($1,363)$686$677$187,202
170 ($1,363)$683$680$186,523
171 ($1,363)$681$682$185,840
172 ($1,363)$678$685$185,156
173 ($1,363)$676$687$184,469
174 ($1,363)$673$690$183,779
175 ($1,363)$671$692$183,087
176 ($1,363)$668$695$182,393
177 ($1,363)$666$697$181,696
178 ($1,363)$663$700$180,996
179 ($1,363)$661$702$180,294
180 ($1,363)$658$705$179,589
Year 16 - 181 ($1,363)$655$707$178,882
182 ($1,363)$653$710$178,172
183 ($1,363)$650$713$177,459
184 ($1,363)$648$715$176,744
185 ($1,363)$645$718$176,026
186 ($1,363)$642$720$175,306
187 ($1,363)$640$723$174,583
188 ($1,363)$637$726$173,857
189 ($1,363)$635$728$173,129
190 ($1,363)$632$731$172,398
191 ($1,363)$629$734$171,664
192 ($1,363)$627$736$170,928
Year 17 - 193 ($1,363)$624$739$170,189
194 ($1,363)$621$742$169,448
195 ($1,363)$618$744$168,703
196 ($1,363)$616$747$167,956
197 ($1,363)$613$750$167,206
198 ($1,363)$610$753$166,454
199 ($1,363)$608$755$165,698
200 ($1,363)$605$758$164,940
201 ($1,363)$602$761$164,180
202 ($1,363)$599$764$163,416
203 ($1,363)$596$766$162,650
204 ($1,363)$594$769$161,880
Year 18 - 205 ($1,363)$591$772$161,108
206 ($1,363)$588$775$160,334
207 ($1,363)$585$778$159,556
208 ($1,363)$582$780$158,775
209 ($1,363)$580$783$157,992
210 ($1,363)$577$786$157,206
211 ($1,363)$574$789$156,417
212 ($1,363)$571$792$155,625
213 ($1,363)$568$795$154,830
214 ($1,363)$565$798$154,032
215 ($1,363)$562$801$153,232
216 ($1,363)$559$804$152,428
Year 19 - 217 ($1,363)$556$806$151,622
218 ($1,363)$553$809$150,812
219 ($1,363)$550$812$150,000
220 ($1,363)$547$815$149,185
221 ($1,363)$545$818$148,366
222 ($1,363)$542$821$147,545
223 ($1,363)$539$824$146,721
224 ($1,363)$536$827$145,893
225 ($1,363)$533$830$145,063
226 ($1,363)$529$833$144,230
227 ($1,363)$526$836$143,393
228 ($1,363)$523$839$142,554
Year 20 - 229 ($1,363)$520$843$141,711
230 ($1,363)$517$846$140,865
231 ($1,363)$514$849$140,017
232 ($1,363)$511$852$139,165
233 ($1,363)$508$855$138,310
234 ($1,363)$505$858$137,452
235 ($1,363)$502$861$136,591
236 ($1,363)$499$864$135,727
237 ($1,363)$495$867$134,859
238 ($1,363)$492$871$133,989
239 ($1,363)$489$874$133,115
240 ($1,363)$486$877$132,238
Year 21 - 241 ($1,363)$483$880$131,358
242 ($1,363)$479$883$130,474
243 ($1,363)$476$887$129,588
244 ($1,363)$473$890$128,698
245 ($1,363)$470$893$127,805
246 ($1,363)$466$896$126,908
247 ($1,363)$463$900$126,009
248 ($1,363)$460$903$125,106
249 ($1,363)$457$906$124,199
250 ($1,363)$453$910$123,290
251 ($1,363)$450$913$122,377
252 ($1,363)$447$916$121,461
Year 22 - 253 ($1,363)$443$920$120,541
254 ($1,363)$440$923$119,618
255 ($1,363)$437$926$118,692
256 ($1,363)$433$930$117,763
257 ($1,363)$430$933$116,830
258 ($1,363)$426$936$115,893
259 ($1,363)$423$940$114,953
260 ($1,363)$420$943$114,010
261 ($1,363)$416$947$113,063
262 ($1,363)$413$950$112,113
263 ($1,363)$409$954$111,160
264 ($1,363)$406$957$110,202
Year 23 - 265 ($1,363)$402$961$109,242
266 ($1,363)$399$964$108,278
267 ($1,363)$395$968$107,310
268 ($1,363)$392$971$106,339
269 ($1,363)$388$975$105,364
270 ($1,363)$385$978$104,386
271 ($1,363)$381$982$103,404
272 ($1,363)$377$985$102,419
273 ($1,363)$374$989$101,430
274 ($1,363)$370$993$100,437
275 ($1,363)$367$996$99,441
276 ($1,363)$363$1,000$98,441
Year 24 - 277 ($1,363)$359$1,004$97,437
278 ($1,363)$356$1,007$96,430
279 ($1,363)$352$1,011$95,419
280 ($1,363)$348$1,015$94,405
281 ($1,363)$345$1,018$93,386
282 ($1,363)$341$1,022$92,364
283 ($1,363)$337$1,026$91,339
284 ($1,363)$333$1,029$90,309
285 ($1,363)$330$1,033$89,276
286 ($1,363)$326$1,037$88,239
287 ($1,363)$322$1,041$87,198
288 ($1,363)$318$1,045$86,153
Year 25 - 289 ($1,363)$314$1,048$85,105
290 ($1,363)$311$1,052$84,053
291 ($1,363)$307$1,056$82,997
292 ($1,363)$303$1,060$81,937
293 ($1,363)$299$1,064$80,873
294 ($1,363)$295$1,068$79,805
295 ($1,363)$291$1,072$78,734
296 ($1,363)$287$1,075$77,658
297 ($1,363)$283$1,079$76,579
298 ($1,363)$280$1,083$75,496
299 ($1,363)$276$1,087$74,408
300 ($1,363)$272$1,091$73,317
Year 26 - 301 ($1,363)$268$1,095$72,222
302 ($1,363)$264$1,099$71,123
303 ($1,363)$260$1,103$70,019
304 ($1,363)$256$1,107$68,912
305 ($1,363)$252$1,111$67,801
306 ($1,363)$247$1,115$66,685
307 ($1,363)$243$1,119$65,566
308 ($1,363)$239$1,124$64,442
309 ($1,363)$235$1,128$63,315
310 ($1,363)$231$1,132$62,183
311 ($1,363)$227$1,136$61,047
312 ($1,363)$223$1,140$59,907
Year 27 - 313 ($1,363)$219$1,144$58,763
314 ($1,363)$214$1,148$57,614
315 ($1,363)$210$1,153$56,462
316 ($1,363)$206$1,157$55,305
317 ($1,363)$202$1,161$54,144
318 ($1,363)$198$1,165$52,979
319 ($1,363)$193$1,169$51,809
320 ($1,363)$189$1,174$50,636
321 ($1,363)$185$1,178$49,458
322 ($1,363)$181$1,182$48,275
323 ($1,363)$176$1,187$47,089
324 ($1,363)$172$1,191$45,898
Year 28 - 325 ($1,363)$168$1,195$44,702
326 ($1,363)$163$1,200$43,503
327 ($1,363)$159$1,204$42,299
328 ($1,363)$154$1,208$41,090
329 ($1,363)$150$1,213$39,877
330 ($1,363)$146$1,217$38,660
331 ($1,363)$141$1,222$37,438
332 ($1,363)$137$1,226$36,212
333 ($1,363)$132$1,231$34,981
334 ($1,363)$128$1,235$33,746
335 ($1,363)$123$1,240$32,506
336 ($1,363)$119$1,244$31,262
Year 29 - 337 ($1,363)$114$1,249$30,014
338 ($1,363)$110$1,253$28,760
339 ($1,363)$105$1,258$27,502
340 ($1,363)$100$1,262$26,240
341 ($1,363)$96$1,267$24,973
342 ($1,363)$91$1,272$23,701
343 ($1,363)$87$1,276$22,425
344 ($1,363)$82$1,281$21,144
345 ($1,363)$77$1,286$19,858
346 ($1,363)$72$1,290$18,568
347 ($1,363)$68$1,295$17,273
348 ($1,363)$63$1,300$15,973
Year 30 - 349 ($1,363)$58$1,305$14,668
350 ($1,363)$54$1,309$13,359
351 ($1,363)$49$1,314$12,045
352 ($1,363)$44$1,319$10,726
353 ($1,363)$39$1,324$9,402
354 ($1,363)$34$1,329$8,074
355 ($1,363)$29$1,333$6,740
356 ($1,363)$25$1,338$5,402
357 ($1,363)$20$1,343$4,059
358 ($1,363)$15$1,348$2,711
359 ($1,363)$10$1,353$1,358
360 ($1,363)$5$1,358$0
TOTALS$217,828$272,800$490,628

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.